Mortgage Parameters

Term:	15 yrs 30 yrs
Rate:
Price:
Percent Down:
Monthly Maint/HOA:
Tax Rate:

Mortgage Summary

Property Total:	$112,500
Down Payment	$33,750
Mortgage Amount:	$78,750
Mortgage Payment:	$459.56 / month
Estimated Tax:	+ $62.50 / month
Maint / HOA:	+ $0 / month
Total Monthly Payment:	= $522.06 / month
Total Interest Paid:	$86,691.60 over 30 years
Total Tax Paid:	$22,500.00 over 30 years

Amortization Table

Month	Interest	Principal	Balance
Apr, 2025	377.34	82.22	78667.78
May, 2025	376.95	82.61	78585.17
Jun, 2025	376.55	83.01	78502.17
Jul, 2025	376.16	83.40	78418.76
Aug, 2025	375.76	83.80	78334.96
Sep, 2025	375.36	84.20	78250.76
Oct, 2025	374.95	84.61	78166.15
Nov, 2025	374.55	85.01	78081.13
Dec, 2025	374.14	85.42	77995.71
Jan, 2026	373.73	85.83	77909.88
Feb, 2026	373.32	86.24	77823.64
Mar, 2026	372.90	86.66	77736.98
Apr, 2026	372.49	87.07	77649.91
May, 2026	372.07	87.49	77562.43
Jun, 2026	371.65	87.91	77474.52
Jul, 2026	371.23	88.33	77386.19
Aug, 2026	370.81	88.75	77297.44
Sep, 2026	370.38	89.18	77208.26
Oct, 2026	369.96	89.60	77118.66
Nov, 2026	369.53	90.03	77028.63
Dec, 2026	369.10	90.46	76938.16
Jan, 2027	368.66	90.90	76847.27
Feb, 2027	368.23	91.33	76755.93
Mar, 2027	367.79	91.77	76664.16
Apr, 2027	367.35	92.21	76571.95
May, 2027	366.91	92.65	76479.30
Jun, 2027	366.46	93.10	76386.20
Jul, 2027	366.02	93.54	76292.66
Aug, 2027	365.57	93.99	76198.67
Sep, 2027	365.12	94.44	76104.22
Oct, 2027	364.67	94.89	76009.33
Nov, 2027	364.21	95.35	75913.98
Dec, 2027	363.75	95.81	75818.18
Jan, 2028	363.30	96.26	75721.91
Feb, 2028	362.83	96.73	75625.19
Mar, 2028	362.37	97.19	75528.00
Apr, 2028	361.90	97.66	75430.34
May, 2028	361.44	98.12	75332.22
Jun, 2028	360.97	98.59	75233.63
Jul, 2028	360.49	99.07	75134.56
Aug, 2028	360.02	99.54	75035.02
Sep, 2028	359.54	100.02	74935.00
Oct, 2028	359.06	100.50	74834.51
Nov, 2028	358.58	100.98	74733.53
Dec, 2028	358.10	101.46	74632.07
Jan, 2029	357.61	101.95	74530.12
Feb, 2029	357.12	102.44	74427.68
Mar, 2029	356.63	102.93	74324.75
Apr, 2029	356.14	103.42	74221.33
May, 2029	355.64	103.92	74117.42
Jun, 2029	355.15	104.41	74013.00
Jul, 2029	354.65	104.91	73908.09
Aug, 2029	354.14	105.42	73802.67
Sep, 2029	353.64	105.92	73696.75
Oct, 2029	353.13	106.43	73590.32
Nov, 2029	352.62	106.94	73483.38
Dec, 2029	352.11	107.45	73375.93
Jan, 2030	351.59	107.97	73267.96
Feb, 2030	351.08	108.48	73159.48
Mar, 2030	350.56	109.00	73050.47
Apr, 2030	350.03	109.53	72940.95
May, 2030	349.51	110.05	72830.90
Jun, 2030	348.98	110.58	72720.32
Jul, 2030	348.45	111.11	72609.21
Aug, 2030	347.92	111.64	72497.57
Sep, 2030	347.38	112.18	72385.39
Oct, 2030	346.85	112.71	72272.68
Nov, 2030	346.31	113.25	72159.43
Dec, 2030	345.76	113.80	72045.63
Jan, 2031	345.22	114.34	71931.29
Feb, 2031	344.67	114.89	71816.40
Mar, 2031	344.12	115.44	71700.96
Apr, 2031	343.57	115.99	71584.97
May, 2031	343.01	116.55	71468.42
Jun, 2031	342.45	117.11	71351.31
Jul, 2031	341.89	117.67	71233.64
Aug, 2031	341.33	118.23	71115.41
Sep, 2031	340.76	118.80	70996.61
Oct, 2031	340.19	119.37	70877.24
Nov, 2031	339.62	119.94	70757.30
Dec, 2031	339.05	120.51	70636.79
Jan, 2032	338.47	121.09	70515.70
Feb, 2032	337.89	121.67	70394.02
Mar, 2032	337.30	122.26	70271.77
Apr, 2032	336.72	122.84	70148.93
May, 2032	336.13	123.43	70025.50
Jun, 2032	335.54	124.02	69901.48
Jul, 2032	334.94	124.62	69776.86
Aug, 2032	334.35	125.21	69651.65
Sep, 2032	333.75	125.81	69525.84
Oct, 2032	333.14	126.42	69399.42
Nov, 2032	332.54	127.02	69272.40
Dec, 2032	331.93	127.63	69144.77
Jan, 2033	331.32	128.24	69016.53
Feb, 2033	330.70	128.86	68887.67
Mar, 2033	330.09	129.47	68758.20
Apr, 2033	329.47	130.09	68628.11
May, 2033	328.84	130.72	68497.39
Jun, 2033	328.22	131.34	68366.05
Jul, 2033	327.59	131.97	68234.07
Aug, 2033	326.95	132.61	68101.47
Sep, 2033	326.32	133.24	67968.23
Oct, 2033	325.68	133.88	67834.35
Nov, 2033	325.04	134.52	67699.83
Dec, 2033	324.40	135.16	67564.66
Jan, 2034	323.75	135.81	67428.85
Feb, 2034	323.10	136.46	67292.39
Mar, 2034	322.44	137.12	67155.27
Apr, 2034	321.79	137.77	67017.50
May, 2034	321.13	138.43	66879.06
Jun, 2034	320.46	139.10	66739.96
Jul, 2034	319.80	139.76	66600.20
Aug, 2034	319.13	140.43	66459.76
Sep, 2034	318.45	141.11	66318.66
Oct, 2034	317.78	141.78	66176.87
Nov, 2034	317.10	142.46	66034.41
Dec, 2034	316.41	143.15	65891.27
Jan, 2035	315.73	143.83	65747.44
Feb, 2035	315.04	144.52	65602.92
Mar, 2035	314.35	145.21	65457.70
Apr, 2035	313.65	145.91	65311.79
May, 2035	312.95	146.61	65165.19
Jun, 2035	312.25	147.31	65017.88
Jul, 2035	311.54	148.02	64869.86
Aug, 2035	310.83	148.73	64721.14
Sep, 2035	310.12	149.44	64571.70
Oct, 2035	309.41	150.15	64421.54
Nov, 2035	308.69	150.87	64270.67
Dec, 2035	307.96	151.60	64119.07
Jan, 2036	307.24	152.32	63966.75
Feb, 2036	306.51	153.05	63813.70
Mar, 2036	305.77	153.79	63659.91
Apr, 2036	305.04	154.52	63505.39
May, 2036	304.30	155.26	63350.13
Jun, 2036	303.55	156.01	63194.12
Jul, 2036	302.81	156.75	63037.36
Aug, 2036	302.05	157.51	62879.86
Sep, 2036	301.30	158.26	62721.60
Oct, 2036	300.54	159.02	62562.58
Nov, 2036	299.78	159.78	62402.80
Dec, 2036	299.01	160.55	62242.25
Jan, 2037	298.24	161.32	62080.93
Feb, 2037	297.47	162.09	61918.85
Mar, 2037	296.69	162.87	61755.98
Apr, 2037	295.91	163.65	61592.33
May, 2037	295.13	164.43	61427.90
Jun, 2037	294.34	165.22	61262.69
Jul, 2037	293.55	166.01	61096.68
Aug, 2037	292.75	166.81	60929.87
Sep, 2037	291.96	167.60	60762.27
Oct, 2037	291.15	168.41	60593.86
Nov, 2037	290.35	169.21	60424.65
Dec, 2037	289.53	170.03	60254.62
Jan, 2038	288.72	170.84	60083.78
Feb, 2038	287.90	171.66	59912.12
Mar, 2038	287.08	172.48	59739.64
Apr, 2038	286.25	173.31	59566.33
May, 2038	285.42	174.14	59392.20
Jun, 2038	284.59	174.97	59217.22
Jul, 2038	283.75	175.81	59041.41
Aug, 2038	282.91	176.65	58864.76
Sep, 2038	282.06	177.50	58687.26
Oct, 2038	281.21	178.35	58508.91
Nov, 2038	280.36	179.20	58329.70
Dec, 2038	279.50	180.06	58149.64
Jan, 2039	278.63	180.93	57968.71
Feb, 2039	277.77	181.79	57786.92
Mar, 2039	276.90	182.66	57604.26
Apr, 2039	276.02	183.54	57420.72
May, 2039	275.14	184.42	57236.30
Jun, 2039	274.26	185.30	57051.00
Jul, 2039	273.37	186.19	56864.80
Aug, 2039	272.48	187.08	56677.72
Sep, 2039	271.58	187.98	56489.74
Oct, 2039	270.68	188.88	56300.86
Nov, 2039	269.77	189.79	56111.08
Dec, 2039	268.87	190.69	55920.38
Jan, 2040	267.95	191.61	55728.78
Feb, 2040	267.03	192.53	55536.25
Mar, 2040	266.11	193.45	55342.80
Apr, 2040	265.18	194.38	55148.42
May, 2040	264.25	195.31	54953.12
Jun, 2040	263.32	196.24	54756.87
Jul, 2040	262.38	197.18	54559.69
Aug, 2040	261.43	198.13	54361.56
Sep, 2040	260.48	199.08	54162.49
Oct, 2040	259.53	200.03	53962.45
Nov, 2040	258.57	200.99	53761.46
Dec, 2040	257.61	201.95	53559.51
Jan, 2041	256.64	202.92	53356.59
Feb, 2041	255.67	203.89	53152.70
Mar, 2041	254.69	204.87	52947.83
Apr, 2041	253.71	205.85	52741.98
May, 2041	252.72	206.84	52535.14
Jun, 2041	251.73	207.83	52327.31
Jul, 2041	250.74	208.82	52118.48
Aug, 2041	249.73	209.83	51908.66
Sep, 2041	248.73	210.83	51697.83
Oct, 2041	247.72	211.84	51485.99
Nov, 2041	246.70	212.86	51273.13
Dec, 2041	245.68	213.88	51059.25
Jan, 2042	244.66	214.90	50844.35
Feb, 2042	243.63	215.93	50628.42
Mar, 2042	242.59	216.97	50411.46
Apr, 2042	241.55	218.01	50193.45
May, 2042	240.51	219.05	49974.40
Jun, 2042	239.46	220.10	49754.30
Jul, 2042	238.41	221.15	49533.15
Aug, 2042	237.35	222.21	49310.93
Sep, 2042	236.28	223.28	49087.66
Oct, 2042	235.21	224.35	48863.31
Nov, 2042	234.14	225.42	48637.88
Dec, 2042	233.06	226.50	48411.38
Jan, 2043	231.97	227.59	48183.79
Feb, 2043	230.88	228.68	47955.11
Mar, 2043	229.78	229.78	47725.34
Apr, 2043	228.68	230.88	47494.46
May, 2043	227.58	231.98	47262.48
Jun, 2043	226.47	233.09	47029.38
Jul, 2043	225.35	234.21	46795.17
Aug, 2043	224.23	235.33	46559.84
Sep, 2043	223.10	236.46	46323.38
Oct, 2043	221.97	237.59	46085.79
Nov, 2043	220.83	238.73	45847.05
Dec, 2043	219.68	239.88	45607.18
Jan, 2044	218.53	241.03	45366.15
Feb, 2044	217.38	242.18	45123.97
Mar, 2044	216.22	243.34	44880.63
Apr, 2044	215.05	244.51	44636.12
May, 2044	213.88	245.68	44390.44
Jun, 2044	212.70	246.86	44143.59
Jul, 2044	211.52	248.04	43895.55
Aug, 2044	210.33	249.23	43646.32
Sep, 2044	209.14	250.42	43395.90
Oct, 2044	207.94	251.62	43144.28
Nov, 2044	206.73	252.83	42891.45
Dec, 2044	205.52	254.04	42637.42
Jan, 2045	204.30	255.26	42382.16
Feb, 2045	203.08	256.48	42125.68
Mar, 2045	201.85	257.71	41867.97
Apr, 2045	200.62	258.94	41609.03
May, 2045	199.38	260.18	41348.85
Jun, 2045	198.13	261.43	41087.42
Jul, 2045	196.88	262.68	40824.73
Aug, 2045	195.62	263.94	40560.79
Sep, 2045	194.35	265.21	40295.59
Oct, 2045	193.08	266.48	40029.11
Nov, 2045	191.81	267.75	39761.36
Dec, 2045	190.52	269.04	39492.32
Jan, 2046	189.23	270.33	39221.99
Feb, 2046	187.94	271.62	38950.37
Mar, 2046	186.64	272.92	38677.45
Apr, 2046	185.33	274.23	38403.22
May, 2046	184.02	275.54	38127.67
Jun, 2046	182.70	276.86	37850.81
Jul, 2046	181.37	278.19	37572.62
Aug, 2046	180.04	279.52	37293.09
Sep, 2046	178.70	280.86	37012.23
Oct, 2046	177.35	282.21	36730.02
Nov, 2046	176.00	283.56	36446.46
Dec, 2046	174.64	284.92	36161.54
Jan, 2047	173.27	286.29	35875.25
Feb, 2047	171.90	287.66	35587.59
Mar, 2047	170.52	289.04	35298.56
Apr, 2047	169.14	290.42	35008.13
May, 2047	167.75	291.81	34716.32
Jun, 2047	166.35	293.21	34423.11
Jul, 2047	164.94	294.62	34128.50
Aug, 2047	163.53	296.03	33832.47
Sep, 2047	162.11	297.45	33535.02
Oct, 2047	160.69	298.87	33236.15
Nov, 2047	159.26	300.30	32935.85
Dec, 2047	157.82	301.74	32634.10
Jan, 2048	156.37	303.19	32330.92
Feb, 2048	154.92	304.64	32026.28
Mar, 2048	153.46	306.10	31720.17
Apr, 2048	151.99	307.57	31412.61
May, 2048	150.52	309.04	31103.57
Jun, 2048	149.04	310.52	30793.04
Jul, 2048	147.55	312.01	30481.03
Aug, 2048	146.05	313.51	30167.53
Sep, 2048	144.55	315.01	29852.52
Oct, 2048	143.04	316.52	29536.00
Nov, 2048	141.53	318.03	29217.97
Dec, 2048	140.00	319.56	28898.41
Jan, 2049	138.47	321.09	28577.33
Feb, 2049	136.93	322.63	28254.70
Mar, 2049	135.39	324.17	27930.53
Apr, 2049	133.83	325.73	27604.80
May, 2049	132.27	327.29	27277.51
Jun, 2049	130.70	328.86	26948.66
Jul, 2049	129.13	330.43	26618.23
Aug, 2049	127.55	332.01	26286.21
Sep, 2049	125.95	333.61	25952.61
Oct, 2049	124.36	335.20	25617.40
Nov, 2049	122.75	336.81	25280.59
Dec, 2049	121.14	338.42	24942.17
Jan, 2050	119.51	340.05	24602.12
Feb, 2050	117.89	341.67	24260.45
Mar, 2050	116.25	343.31	23917.14
Apr, 2050	114.60	344.96	23572.18
May, 2050	112.95	346.61	23225.57
Jun, 2050	111.29	348.27	22877.30
Jul, 2050	109.62	349.94	22527.36
Aug, 2050	107.94	351.62	22175.74
Sep, 2050	106.26	353.30	21822.44
Oct, 2050	104.57	354.99	21467.45
Nov, 2050	102.86	356.70	21110.75
Dec, 2050	101.16	358.40	20752.35
Jan, 2051	99.44	360.12	20392.23
Feb, 2051	97.71	361.85	20030.38
Mar, 2051	95.98	363.58	19666.80
Apr, 2051	94.24	365.32	19301.47
May, 2051	92.49	367.07	18934.40
Jun, 2051	90.73	368.83	18565.57
Jul, 2051	88.96	370.60	18194.97
Aug, 2051	87.18	372.38	17822.59
Sep, 2051	85.40	374.16	17448.43
Oct, 2051	83.61	375.95	17072.48
Nov, 2051	81.81	377.75	16694.73
Dec, 2051	80.00	379.56	16315.16
Jan, 2052	78.18	381.38	15933.78
Feb, 2052	76.35	383.21	15550.57
Mar, 2052	74.51	385.05	15165.52
Apr, 2052	72.67	386.89	14778.63
May, 2052	70.81	388.75	14389.88
Jun, 2052	68.95	390.61	13999.27
Jul, 2052	67.08	392.48	13606.79
Aug, 2052	65.20	394.36	13212.43
Sep, 2052	63.31	396.25	12816.18
Oct, 2052	61.41	398.15	12418.03
Nov, 2052	59.50	400.06	12017.98
Dec, 2052	57.59	401.97	11616.00
Jan, 2053	55.66	403.90	11212.10
Feb, 2053	53.72	405.84	10806.27
Mar, 2053	51.78	407.78	10398.49
Apr, 2053	49.83	409.73	9988.75
May, 2053	47.86	411.70	9577.06
Jun, 2053	45.89	413.67	9163.39
Jul, 2053	43.91	415.65	8747.73
Aug, 2053	41.92	417.64	8330.09
Sep, 2053	39.92	419.64	7910.45
Oct, 2053	37.90	421.66	7488.79
Nov, 2053	35.88	423.68	7065.11
Dec, 2053	33.85	425.71	6639.41
Jan, 2054	31.81	427.75	6211.66
Feb, 2054	29.76	429.80	5781.87
Mar, 2054	27.70	431.86	5350.01
Apr, 2054	25.64	433.92	4916.09
May, 2054	23.56	436.00	4480.08
Jun, 2054	21.47	438.09	4041.99
Jul, 2054	19.37	440.19	3601.80
Aug, 2054	17.26	442.30	3159.50
Sep, 2054	15.14	444.42	2715.07
Oct, 2054	13.01	446.55	2268.52
Nov, 2054	10.87	448.69	1819.83
Dec, 2054	8.72	450.84	1368.99
Jan, 2055	6.56	453.00	915.99
Feb, 2055	4.39	455.17	460.82
Mar, 2055	2.21	457.35	3.47